|
|
|
|
|
Click on cabin packages for information.
|
|
|
|
|
Triple Play Only $13,374.00 each
|
|
|
|
Triple Play:
3-cabins on 1-chassis
|
|
|
Triple Play Standard Features Include:Bathroom with Stall Shower (with door), Toilet, Sink, Cabinets Above Toilet & Sink Area,Microwave Oven,Under Counter fridge,Ceiling Fan, 4' Open Porch, 2 Beds w/ Mattresses ( 1 Bunkbed & Choice of Bunkbed, Futon or Full Size Bed)20 Gal Electric or 10 Gal Gas W Heater.
|
|
|
Triple Play R.V. Cabin: Unit Base Price
|
$40,120.00
|
|
Freight
|
$ 2,850.00
|
|
Subtotal
|
$42,970.00
|
|
Document Fee
|
$ 64.00
|
|
Grand Total
|
$43,034.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Building cost & delivery:
|
# of Units:
|
Price of each:
|
Total cost of units:
|
|
Triple Play
|
3 / 12x16
|
$13,374.00
|
$40,120.00
|
|
Total/cabins/delivery
|
Freight
|
$2,850.00
|
$42,970.00
|
|
Sales tax
|
5%
|
|
$2,006.00
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
$44,976.00
|
|
|
|
|
|
|
|
Infrastructure cost:
|
# of Sites:
|
Cost per site:
|
Total cost :
|
|
Power hook up
|
3
|
$75.00
|
$225.00
|
|
Water hook ups
|
3
|
$10.00
|
$30.00
|
|
Sewer/Septic hook up
|
3
|
$25.00
|
$75.00
|
|
Deck and/or stairs
|
3
|
$2,000.00
|
$6,000.00
|
|
Picnic table
|
Gas grill
|
Hot tub
|
$ your choice
|
|
Landscaping & skirting
|
3
|
$250.00
|
$750.00
|
|
Total:
|
|
$2,360.00
|
$7,080.00
|
|
|
# of Cabins:
|
Nightly Rate:
|
Nights Rented:
|
Total Income:
|
|
3
|
$80.00
|
120
|
$28,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
On going yearly expences:
|
Per Year:
|
|
|
|
Registration fees
|
$525.00
|
$ 175.00 approx
|
|
|
Insurance on unit
|
$1,080.00
|
$30.00 mo. ea
|
|
|
Utilities
|
$1,800.00
|
$50.00 mo. ea
|
|
|
|
|
|
|
|
Maintainance repairs
|
$600.00
|
$200.00 per unit
|
|
|
Cleaning Units
|
N/C first 2 yrs
|
$1,800 yr x 3
|
|
|
Total Expences
|
$4,005.00
|
|
|
|
|
|
|
SUMMARY
|
|
|
|
|
|
|
|
|
|
|
|
x x x x x x x x
|
|
|
|
Cabins/delivery/tax
|
$42,653.10
|
|
|
|
|
Site Costs:
|
$7,080.00
|
|
|
|
|
|
|
|
|
|
|
Total:
|
$49,733.10
|
|
|
|
|
|
|
Mortgage Amount:
|
$47,380.50
|
|
|
Down Payment:
|
$9,946.62
|
Monthly Payment:
|
$ 530.57
|
|
|
|
|
|
|
|
|
|
|
Rental Income:
|
$28,800.00
|
|
|
|
|
Debt Service:
|
$ 6,366.84
|
|
|
|
|
On going yrly exp:
|
$ 4,005.00
|
=$10,371.84
|
|
Return on Investment:
|
329.5%
|
Net Cash Flow:
|
$18,428.16
|
|
|
80% loan to value
|
10 yrs/10% interst
|
|
|
|
|
|
